Flat
NW8
3 beds
2 baths
Avenue Close, St Johns Wood NW8
London, England · NW8
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£-2,315
↘ -1%After 5 Years
Change In Property Value
£156,761
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,400 | £42,021 | £42,651 | £43,718 | £44,811 | £214,600 |
| Total Expenses | £43,141 | £43,253 | £43,357 | £43,506 | £43,658 | £216,916 |
| Profit Before Tax | £-1,741 | £-1,232 | £-706 | £212 | £1,153 | £-2,315 |
| Profit After Tax | £-1,741 | £-1,232 | £-706 | £212 | £1,153 | £-2,315 |
| Change In Property Value | £12 | £23,000 | £41,055 | £54,633 | £38,061 | £156,761 |
| Net Return | £-1,730 | £21,768 | £40,349 | £54,845 | £39,214 | £154,446 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 0% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change